| 1000 |
Assets
parent
|
asset |
—
|
|
| 1010 |
Cash
|
asset |
—
|
|
| 1020 |
Checking Account
|
asset |
$123,552.08
|
|
| 1030 |
Savings Account
|
asset |
$15,000.00
|
|
| 1100 |
Accounts Receivable
|
asset |
$10,671.00
|
|
| 1200 |
Inventory
|
asset |
$8,500.00
|
|
| 1210 |
Raw Materials - Grain
|
asset |
—
|
|
| 1220 |
Raw Materials - Hops
|
asset |
$1,720.00
|
|
| 1230 |
Raw Materials - Yeast
|
asset |
—
|
|
| 1240 |
Raw Materials - Other
|
asset |
—
|
|
| 1250 |
Packaging Materials
|
asset |
—
|
|
| 1260 |
Finished Goods - Beer
|
asset |
—
|
|
| 1270 |
Food Inventory
|
asset |
—
|
|
| 1280 |
Merchandise Inventory
|
asset |
—
|
|
| 1300 |
Prepaid Expenses
|
asset |
—
|
|
| 1500 |
Fixed Assets
|
asset |
—
|
|
| 1510 |
Brewing Equipment
|
asset |
$185,000.00
|
|
| 1520 |
Restaurant Equipment
|
asset |
$45,000.00
|
|
| 1530 |
Furniture & Fixtures
|
asset |
$28,000.00
|
|
| 1540 |
Vehicles
|
asset |
—
|
|
| 1550 |
Leasehold Improvements
|
asset |
$62,000.00
|
|
| 1590 |
Accumulated Depreciation
|
asset |
($67,000.00)
|
|
| 2000 |
Liabilities
parent
|
liability |
—
|
|
| 2010 |
Accounts Payable
|
liability |
$1,200.00
|
|
| 2100 |
Credit Card Payable
|
liability |
—
|
|
| 2200 |
Sales Tax Payable
|
liability |
—
|
|
| 2210 |
NC Sales Tax
|
liability |
$9,506.99
|
|
| 2220 |
County Sales Tax
|
liability |
$4,503.30
|
|
| 2300 |
Excise Tax Payable
|
liability |
—
|
|
| 2310 |
NC Excise Tax
|
liability |
—
|
|
| 2320 |
Federal Excise Tax (TTB)
|
liability |
($3,500.00)
|
|
| 2400 |
Payroll Liabilities
|
liability |
—
|
|
| 2410 |
Wages Payable
|
liability |
—
|
|
| 2420 |
FICA Payable
|
liability |
$6,081.75
|
|
| 2430 |
NC Withholding Payable
|
liability |
$4,450.00
|
|
| 2440 |
Federal Withholding Payable
|
liability |
$14,350.00
|
|
| 2450 |
Tips Payable
|
liability |
$9,000.00
|
|
| 2500 |
Loans Payable
|
liability |
—
|
|
| 2510 |
Equipment Loans
|
liability |
—
|
|
| 2520 |
SBA Loan
|
liability |
$121,400.00
|
|
| 3000 |
Equity
parent
|
equity |
—
|
|
| 3010 |
Owner's Equity
|
equity |
$193,500.00
|
|
| 3020 |
Owner's Draws
|
equity |
—
|
|
| 3030 |
Retained Earnings
|
equity |
—
|
|
| 4000 |
Income
parent
|
income |
—
|
|
| 4100 |
Beer Sales
|
income |
—
|
|
| 4110 |
Taproom Sales
|
income |
$117,232.00
|
|
| 4120 |
Package Sales (off-premise)
|
income |
$5,120.00
|
|
| 4130 |
Growler / Crowler Sales
|
income |
$4,575.00
|
|
| 4140 |
Distribution Sales
|
income |
$13,314.00
|
|
| 4200 |
Food Sales
|
income |
—
|
|
| 4210 |
Dine-in Food
|
income |
$77,466.00
|
|
| 4220 |
Takeout Food
|
income |
—
|
|
| 4230 |
Catering Revenue
|
income |
—
|
|
| 4300 |
Merchandise Sales
|
income |
$5,449.00
|
|
| 4400 |
Event Revenue
|
income |
$6,331.00
|
|
| 4500 |
Other Income
|
income |
—
|
|
| 4510 |
Interest Income
|
income |
—
|
|
| 4520 |
Tips Income (house)
|
income |
$25,993.00
|
|
| 5000 |
Cost of Goods Sold
parent
|
expense |
—
|
|
| 5100 |
COGS - Beer
|
expense |
—
|
|
| 5110 |
Ingredients - Grain
|
expense |
$12,026.00
|
|
| 5120 |
Ingredients - Hops
|
expense |
$6,690.00
|
|
| 5130 |
Ingredients - Yeast
|
expense |
$1,920.00
|
|
| 5140 |
Ingredients - Adjuncts
|
expense |
—
|
|
| 5150 |
Packaging - Cans/Bottles
|
expense |
$8,950.00
|
|
| 5160 |
Packaging - Labels
|
expense |
$2,670.00
|
|
| 5170 |
Packaging - Cases/Carriers
|
expense |
—
|
|
| 5180 |
CO2 & Gases
|
expense |
$855.00
|
|
| 5190 |
Water & Chemicals
|
expense |
—
|
|
| 5200 |
COGS - Food
|
expense |
—
|
|
| 5210 |
Food Ingredients
|
expense |
$42,606.00
|
|
| 5220 |
Food Supplies (disposables)
|
expense |
—
|
|
| 5300 |
COGS - Merchandise
|
expense |
—
|
|
| 6000 |
Operating Expenses
parent
|
expense |
—
|
|
| 6010 |
Rent / Lease
|
expense |
$13,500.00
|
|
| 6020 |
Utilities
|
expense |
—
|
|
| 6021 |
Electric
|
expense |
$5,550.00
|
|
| 6022 |
Water / Sewer
|
expense |
$2,040.00
|
|
| 6023 |
Gas
|
expense |
$1,260.00
|
|
| 6024 |
Internet / Phone
|
expense |
$567.00
|
|
| 6030 |
Insurance
|
expense |
$4,950.00
|
|
| 6040 |
Permits & Licenses
|
expense |
—
|
|
| 6041 |
ABC License
|
expense |
$800.00
|
|
| 6042 |
TTB Permit
|
expense |
—
|
|
| 6043 |
Health Permits
|
expense |
—
|
|
| 6050 |
Marketing & Advertising
|
expense |
$2,259.00
|
|
| 6060 |
Professional Services
|
expense |
$1,560.00
|
|
| 6061 |
Accounting
|
expense |
—
|
|
| 6062 |
Legal
|
expense |
—
|
|
| 6070 |
Payroll Expense
|
expense |
—
|
|
| 6071 |
Brewery Staff Wages
|
expense |
$16,000.00
|
|
| 6072 |
Kitchen Staff Wages
|
expense |
$20,500.00
|
|
| 6073 |
Server / Bar Wages
|
expense |
$19,000.00
|
|
| 6074 |
Management Salaries
|
expense |
$24,000.00
|
|
| 6075 |
Payroll Taxes (employer)
|
expense |
$6,081.75
|
|
| 6076 |
Workers Comp
|
expense |
—
|
|
| 6080 |
Depreciation
|
expense |
—
|
|
| 6090 |
Bank & Merchant Fees
|
expense |
—
|
|
| 6091 |
Payment Processing
|
expense |
$6,724.21
|
|
| 6092 |
Bank Service Charges
|
expense |
$135.00
|
|
| 6100 |
Repairs & Maintenance
|
expense |
$1,865.00
|
|
| 6110 |
Cleaning & Janitorial
|
expense |
$1,020.00
|
|
| 6120 |
Small Equipment & Tools
|
expense |
—
|
|
| 6130 |
Delivery & Distribution
|
expense |
—
|
|
| 6140 |
Taproom Supplies
|
expense |
—
|
|
| 6150 |
Office & Admin
|
expense |
—
|
|
| 6200 |
Meals & Entertainment
|
expense |
—
|
|
| 6300 |
Miscellaneous Expense
|
expense |
—
|
|